stockrow
Friday 6 November 2026
Export AKA’s income statement to Excel — free account
a.k.a. Brands Holding Corp.
AKA Consumer Cyclical Apparel Retail
a.k.a. Brands Holding Corp.’s revenue for fiscal 2025 (year ended December 2025) was $600.2 million, up 4.44% from fiscal 2024.
- Revenue
- +9.70%
- EPS
- −52.2%
- Free cash flow
- −2,444.5%
- Total debt
- −8.48%
Quarter to September 2026, against a year earlier
9.96
0.53
−5.05%
Follow AKA
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 102 | 216 | 562 | 612 | 546 | 575 | 600 | 618 | +34.3% | 630 | 662 | — | +5.0% | |
| Gross margin, % | — | — | — | 54.53 | 58.54 | 54.73 | 55.13 | 54.97 | 56.99 | 57.32 | 59.81 | +2.8 pt | ||||||
| EBT | — | — | — | 2 | 22 | (5) | (181) | (97) | (22) | (29) | (28) | n/m | ||||||
| EBT margin, % | — | — | — | 2.40 | 10.03 | (0.93) | (29.52) | (17.75) | (3.77) | (4.88) | (4.53) | (7.3) pt | ||||||
| Net income | — | 0 | — | 1 | 15 | (6) | (177) | (99) | (26) | (31) | (30) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 19.84 | 37.11 | 72.36 | 57.03 | 51.02 | 54.38 | 55.96 | 56.11 | +18.9% | |||||
| Earnings | — | — | — | 0.28 | 2.54 | (0.72) | (16.45) | (9.24) | (2.46) | (2.93) | (2.72) | n/m | ||||||
| Cash flow | — | — | — | 0.10 | 3.73 | 3.09 | (0.03) | 3.12 | 0.06 | 1.53 | 1.62 | +57.9% | ||||||
| Capex | — | — | — | (0.27) | (0.31) | (1.10) | (1.86) | (0.56) | (1.10) | (1.59) | (1.50) | +34.3% | ||||||
| Free cash flow | — | — | — | (0.17) | 3.43 | 1.98 | (1.89) | 2.56 | (1.03) | (0.06) | 0.12 | (16.4%) | ||||||
| Book value | — | — | — | 0.00 | 23.87 | 58.05 | 23.04 | 13.88 | 11.13 | 9.12 | 8.19 | n/m | ||||||
| Shares, m | — | — | — | 5 | 6 | 8 | 11 | 11 | 11 | 11 | 11 | +13.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 62.90 | 62.90 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 18.0 | |||||
| P/S | — | — | — | 2.43 | 2.43 | 1.53 | 0.28 | 0.15 | 0.34 | 0.19 | 0.18 | 1.1 | ||||||
| P/B | — | — | — | 6.64 | 6.64 | 1.91 | 0.69 | 0.56 | 1.68 | 1.17 | 1.22 | 2.8 | ||||||
| EV/Sales | — | — | — | 2.38 | 2.38 | 1.65 | 0.43 | 0.28 | 0.50 | 0.34 | 0.32 | 1.1 | ||||||
| EV/FCF | — | — | — | 34.26 | 34.26 | 57.29 | (12.94) | 5.63 | (26.12) | (323.72) | 146.26 | (33.0) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 1 | 22 | 24 | 0 | 33 | 1 | 16 | 18 | +78.3% | |||||
| Capex | — | — | — | (1) | (2) | (9) | (20) | (6) | (12) | (17) | (17) | +51.7% | ||||||
| Free cash flow | — | — | — | (1) | 20 | 15 | (20) | 27 | (11) | (1) | 1 | (5.6%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | 11 | 24 | 76 | 109 | 50 | 48 | 24 | 8 | +13.8% | |||||
| Net debt | — | — | — | 1 | (17) | 68 | 95 | 72 | 88 | 91 | 86 | +99.6% | ||||||
| Shareholders’ equity | — | — | — | — | 139 | 451 | 247 | 149 | 118 | 98 | 90 | (6.8%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 0.00 | 15.13 | (1.36) | (29.51) | (22.70) | (6.96) | (8.03) | (7.04) | (8.0) pt | |||||
| ROIC | — | — | — | 112.70 | 11.40 | 1.97 | (31.41) | (23.68) | (3.14) | (5.98) | (6.31) | (118.7) pt | ||||||
| ROE | — | — | — | 1.20 | 11.84 | (2.02) | (50.62) | (49.98) | (19.52) | (29.19) | (29.48) | (30.4) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 1,124 | 1,100 | 1,000 | 1,300 | 1,350 | 1,650 | — | +8.0% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.19 | 0.51 | 0.61 | 0.42 | 0.43 | 0.36 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 4 Nov 2026
a.k.a. Brands Holding Corp. vs peers in Apparel Retail (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| LE Lands' End, Inc. | $279.5M | 0.8× | 0.8× | +2.71% (above 0%: growing) | n/m | −285.49% (below 0%: shrinking) | 51.99% | 4.12% | Compare |
| CURV Torrid Holdings Inc. | $239.3M | — (loss-making) | 25.2× | −11.83% (below 0%: shrinking) | +226.80% (above 0%: growing) | −120.82% (below 0%: shrinking) | 38.73% | 6.27% | Compare |
| ZUMZ Zumiez Inc. | $223.1M | 18.2× | 33.0× | −2.48% (below 0%: shrinking) | n/m | −124.82% (below 0%: shrinking) | 35.34% | (0.63%) | Compare |
| DLTH Duluth Holdings Inc. | $155.1M | 25.4× | — (loss-making) | −7.84% (below 0%: shrinking) | +1,200.00% (above 0%: growing) | −5.47% (below 0%: shrinking) | 72.79% | 15.53% | Compare |
| TLYS Tilly's, Inc. | $128.8M | 59.9× | 19.1× | +8.10% (above 0%: growing) | +154.55% (above 0%: growing) | +55.77% (above 0%: growing) | 35.53% | 5.00% | Compare |
| AKA a.k.a. Brands Holding Corp. | $109.9M | — (loss-making) | — (loss-making) | +9.70% (above 0%: growing) | n/m | −2,444.48% (below 0%: shrinking) | 60.08% | (2.56%) | |
| RENT Rent the Runway, Inc. | $76.7M | 0.2× | — (loss-making) | +20.77% (above 0%: growing) | n/m | +75.44% (above 0%: growing) | 36.13% | (7.98%) | Compare |
| JEM 707 Cayman Holdings Limited | $51.6M | — | — | — | — | — | — | — | Compare |
| CATO Cato Corporation (The) | $45.8M | — (loss-making) | — (loss-making) | −6.24% (below 0%: shrinking) | −82.86% (below 0%: shrinking) | +26.04% (above 0%: growing) | 33.43% | (0.59%) | Compare |
| Median of peers | $141.9M | 18.2× | 22.2× | −2.48% | +190.68% | −5.47% | 36.13% | 4.12% |